[XOXTECH] YoY Annualized Quarter Result on 30-Sep-2024 [#1]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
22-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2025
Quarter
30-Sep-2024 [#1]
Profit Trend
QoQ- 36.38%
YoY- 29.52%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/06/22 30/06/21 30/06/20 31/03/19 31/03/18 CAGR
Revenue 184,884 153,760 65,520 60,460 40,606 37,072 37,330 27.87%
PBT 37,360 25,802 7,720 -192 142 -3,160 -2,557 -
Tax -16,032 -10,558 -2,028 -2,860 -2,162 -1,920 -3,350 27.20%
NP 21,328 15,244 5,692 -3,052 -2,020 -5,080 -5,908 -
-
NP to SH 11,680 9,018 1,152 -7,292 -3,674 -6,652 -7,989 -
-
Tax Rate 42.91% 40.92% 26.27% - 1,522.54% - - -
Total Cost 163,556 138,516 59,828 63,512 42,626 42,152 43,238 22.68%
-
Net Worth 43,976 30,472 30,472 31,179 19,859 32,369 46,684 -0.91%
Dividend
30/09/24 30/09/23 30/06/22 30/06/21 30/06/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/06/22 30/06/21 30/06/20 31/03/19 31/03/18 CAGR
Net Worth 43,976 30,472 30,472 31,179 19,859 32,369 46,684 -0.91%
NOSH 884,848 896,183 896,183 854,800 645,275 586,846 586,846 6.51%
Ratio Analysis
30/09/24 30/09/23 30/06/22 30/06/21 30/06/20 31/03/19 31/03/18 CAGR
NP Margin 11.54% 9.91% 8.69% -5.05% -4.97% -13.70% -15.83% -
ROE 26.56% 29.59% 3.78% -23.39% -18.50% -20.55% -17.11% -
Per Share
30/09/24 30/09/23 30/06/22 30/06/21 30/06/20 31/03/19 31/03/18 CAGR
RPS 20.89 17.21 7.33 7.70 6.32 6.34 6.39 19.96%
EPS 1.32 1.00 0.12 -0.56 -0.58 -1.12 -1.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0497 0.0341 0.0341 0.0397 0.0309 0.0554 0.0799 -7.03%
Adjusted Per Share Value based on latest NOSH - 884,848
30/09/24 30/09/23 30/06/22 30/06/21 30/06/20 31/03/19 31/03/18 CAGR
RPS 20.89 17.38 7.40 6.83 4.59 4.19 4.22 27.86%
EPS 1.32 1.02 0.13 -0.82 -0.42 -0.75 -0.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0497 0.0344 0.0344 0.0352 0.0224 0.0366 0.0528 -0.92%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/06/22 30/06/21 30/06/20 31/03/19 31/03/18 CAGR
Date 30/09/24 29/09/23 30/06/22 30/06/21 30/06/20 29/03/19 30/03/18 -
Price 0.055 0.07 0.03 0.065 0.07 0.05 0.085 -
P/RPS 0.26 0.41 0.41 0.84 1.11 0.79 1.33 -22.18%
P/EPS 4.17 6.94 23.27 -7.00 -12.25 -4.39 -6.22 -
EY 24.00 14.42 4.30 -14.28 -8.17 -22.77 -16.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 2.05 0.88 1.64 2.27 0.90 1.06 0.71%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/06/22 30/06/21 30/06/20 31/03/19 31/03/18 CAGR
Date 22/11/24 29/11/23 26/08/22 27/09/21 25/08/20 29/05/19 18/05/18 -
Price 0.06 0.05 0.035 0.055 0.165 0.045 0.095 -
P/RPS 0.29 0.29 0.48 0.71 2.61 0.71 1.49 -22.23%
P/EPS 4.55 4.95 27.15 -5.92 -28.86 -3.95 -6.95 -
EY 22.00 20.18 3.68 -16.88 -3.46 -25.30 -14.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.47 1.03 1.39 5.34 0.81 1.19 0.25%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment